| Revenue | DKK -24K | +67% |
| EBITDA | DKK -24K | -67% |
| Net profit | DKK 194K | -37% |
| Total assets | DKK 2M | +13% |
| Equity | DKK 2M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 40 | 38 | 32 | -39 | -12 | -19 | -23 | -27 | -23 | -24 | -40 | -14 | -24 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 30 | 26 | -1 | -39 | -12 | -19 | -23 | -27 | -23 | -24 | -40 | -14 | -24 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 30 | 26 | -1 | -39 | -12 | -19 | -23 | -27 | -23 | -24 | -40 | -14 | -24 |
| Net financials | -14 | 323 | 63 | 396 | 143 | 230 | -52 | 445 | -46 | 388 | -321 | 411 | 276 |
| Profit before tax | 16 | 349 | 61 | 357 | 132 | 211 | -75 | 419 | -69 | 363 | -361 | 397 | 252 |
| Tax | -0 | 2 | 19 | 84 | 29 | 46 | -16 | 94 | -15 | 80 | -79 | 90 | 58 |
| Net profit | 16 | 347 | 42 | 273 | 102 | 165 | -59 | 325 | -54 | 283 | -282 | 307 | 194 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 356 | 706 | 1.216 | 1.232 | 1.152 | 1.424 | 1.244 | 1.615 | 1.558 | 1.898 | 1.546 | 1.810 | 2.047 |
| Equity | 348 | 695 | 737 | 1.010 | 1.113 | 1.277 | 1.218 | 1.543 | 1.489 | 1.772 | 1.490 | 1.797 | 1.991 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8 | 10 | 479 | 222 | 39 | 147 | 25 | 72 | 69 | 125 | 55 | 13 | 55 |
| Total debt | 8 | 10 | 479 | 222 | 39 | 147 | 25 | 72 | 69 | 125 | 55 | 13 | 55 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AJ Management | Management | 2024 | — | — |
KR Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2017 | |
| Individual | 15.0% | 15.0% | 2017 | |
| Individual | 10.0% | 10.0% | 2017 | |
| Individual | 10.0% | 10.0% | 2017 | |
| Individual | 10.0% | 10.0% | 2017 | |
| Individual | 10.0% | 10.0% | 2017 | |
| Individual | 10.0% | 10.0% | 2017 | |
| Individual | 10.0% | 10.0% | 2017 | |
| Individual | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Jørning | Management | 0 companies |
| Kamilla Roost | Chief Executive Officer | 0 companies |
| Merete Jørning | Board of Directors | 0 companies |